[ABRIC] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[ABRIC] ABRIC BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -78.45%
YoY- -25.23%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 70,598 55,011 36,944 18,362 66,514 48,472 31,256 71.89%
PBT 6,324 4,492 2,964 1,411 6,015 4,882 3,176 58.07%
Tax -944 -802 -86 -58 54 -8 -8 2284.95%
NP 5,380 3,690 2,878 1,353 6,069 4,874 3,168 42.20%
-
NP to SH 5,146 3,629 2,751 1,295 6,008 4,680 3,010 42.83%
-
Tax Rate 14.93% 17.85% 2.90% 4.11% -0.90% 0.16% 0.25% -
Total Cost 65,218 51,321 34,066 17,009 60,445 43,598 28,088 75.07%
-
Net Worth 45,522 42,635 41,561 39,541 38,665 41,644 40,595 7.91%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 45,522 42,635 41,561 39,541 38,665 41,644 40,595 7.91%
NOSH 98,961 99,153 98,956 98,854 99,141 99,152 99,013 -0.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 7.62% 6.71% 7.79% 7.37% 9.12% 10.06% 10.14% -
ROE 11.30% 8.51% 6.62% 3.27% 15.54% 11.24% 7.41% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 71.34 55.48 37.33 18.57 67.09 48.89 31.57 71.94%
EPS 5.20 3.66 2.78 1.31 6.06 4.72 3.04 42.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.43 0.42 0.40 0.39 0.42 0.41 7.95%
Adjusted Per Share Value based on latest NOSH - 98,854
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 47.97 37.38 25.10 12.48 45.19 32.93 21.24 71.88%
EPS 3.50 2.47 1.87 0.88 4.08 3.18 2.05 42.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3093 0.2897 0.2824 0.2687 0.2627 0.2829 0.2758 7.91%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.31 0.30 0.30 0.35 0.43 0.23 0.22 -
P/RPS 0.43 0.54 0.80 1.88 0.64 0.47 0.70 -27.67%
P/EPS 5.96 8.20 10.79 26.72 7.10 4.87 7.24 -12.13%
EY 16.77 12.20 9.27 3.74 14.09 20.52 13.82 13.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.70 0.71 0.88 1.10 0.55 0.54 15.42%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 22/11/11 18/08/11 23/05/11 16/02/11 18/11/10 06/08/10 -
Price 0.32 0.30 0.30 0.30 0.44 0.32 0.22 -
P/RPS 0.45 0.54 0.80 1.62 0.66 0.65 0.70 -25.45%
P/EPS 6.15 8.20 10.79 22.90 7.26 6.78 7.24 -10.28%
EY 16.25 12.20 9.27 4.37 13.77 14.75 13.82 11.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.70 0.71 0.75 1.13 0.76 0.54 18.83%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment